{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支总体情况表","收入总体情况表","支出总体情况表","财政拨款收支总体情况表","2017年一般公共预算支出情况表（按功能分类科目）","2017年一般公共预算基本支出情况表（按经济分类科目）","2017年一般公共预算项目支出情况表（按经济分类科目）","2017年一般公共预算安排的行政经费及“三公”经费预算表","2017年政府性基金预算支出情况表","2017年部门预算基本支出预算表","2017年部门预算项目支出预算表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总体情况表","index":0,"n_rows":16,"n_cols":4,"rows_kept":16,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算01表"]
["收支总体情况表","收支总体情况表","收支总体情况表","收支总体情况表"]
["单位名称：156018星海音乐学院",null,null,"单位：万元"]
["收        入","收        入","支        出","支        出"]
["项    目","2017年预算","项    目","2017年预算"]
["一、财政拨款",8966.43,"一、基本支出",15611.05]
["二、财政专户拨款",7965.52,"二、项目支出",{"v":2015.9,"d":"2015.90"}]
["三、其他资金",{"v":680,"d":"680.00"},"三、事业单位经营支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",17611.95,"本年支出合计",17626.95]
[]
["四、上级补助收入",{"v":0,"d":"0.00"},"四、对附属单位补助支出",{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",{"v":15,"d":"15.00"},"五、上缴上级支出",{"v":0,"d":"0.00"}]
["六、用事业基金弥补收支总额",{"v":0,"d":"0.00"},"六、结转下年",{"v":0,"d":"0.00"}]
[]
["收入总计",17626.95,"支出总计",17626.95]

{"sheet":"收入总体情况表","index":1,"n_rows":22,"n_cols":2,"rows_kept":22,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[null,"预算02表"]
["收入总体情况表","收入总体情况表"]
["单位名称：156018星海音乐学院","单位：万元"]
["项    目","2017年预算"]
["一、预算拨款",8966.43]
["一般公共预算拨款",8966.43]
["基金预算拨款",{"v":0,"d":"0.00"}]
["二、财政专户拨款",7965.52]
["教育收费",7965.52]
["其他财政收入拨款",{"v":0,"d":"0.00"}]
["三、其他资金",{"v":680,"d":"680.00"}]
["事业收入",{"v":300,"d":"300.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"}]
["其他收入",{"v":380,"d":"380.00"}]
[]
["本  年  收  入  合  计",17611.95]
[]
["四、上级补助收入",{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",{"v":15,"d":"15.00"}]
["六、用事业基金弥补收支总额",{"v":0,"d":"0.00"}]
[]
["收    入    总    计",17626.95]

{"sheet":"支出总体情况表","index":2,"n_rows":25,"n_cols":2,"rows_kept":25,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[null,"预算02表"]
["支出总体情况表","支出总体情况表"]
["单位名称：156018星海音乐学院","单位：万元"]
["项    目","2017年预算"]
["一、基本支出",15611.05]
["工资福利支出",{"v":7687,"d":"7687.00"}]
["一般商品和服务支出",4080.45]
["对个人和家庭的补助",{"v":3543.6,"d":"3543.60"}]
["其他资本性支出等",{"v":300,"d":"300.00"}]
["自有资金",{"v":0,"d":"0.00"}]
[]
["二、项目支出",{"v":2015.9,"d":"2015.90"}]
["行政事业类项目",{"v":0,"d":"0.00"}]
["基本建设类项目",{"v":0,"d":"0.00"}]
["其他类项目",{"v":466.9,"d":"466.90"}]
["自有资金",{"v":1549,"d":"1549.00"}]
[]
["三、事业单位经营支出",{"v":0,"d":"0.00"}]
[]
["本  年  支  出  合  计",17626.95]
[]
["四、对附属单位补助支出",{"v":0,"d":"0.00"}]
["五、上缴上级支出",{"v":0,"d":"0.00"}]
["六、结转下年",{"v":0,"d":"0.00"}]
["支    出    总    计",17626.95]

{"sheet":"财政拨款收支总体情况表","index":3,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算04表"]
["财政拨款收支总体情况表","财政拨款收支总体情况表","财政拨款收支总体情况表","财政拨款收支总体情况表"]
["单位名称：156018星海音乐学院",null,null,"单位：万元"]
["收        入","收        入","支        出","支        出"]
["项    目","2017年预算","项    目","2017年预算"]
["一、一般公共预算",8966.43,"一、一般公共预算",8966.43]
["二、政府性基金预算",{"v":0,"d":"0.00"},"二、政府性基金预算",{"v":0,"d":"0.00"}]
["三、国有资本经营预算",null,"三、国有资本经营预算"]
[]
["本年收入合计",8966.43,"本年支出合计",8966.43]

{"sheet":"2017年一般公共预算支出情况表（按功能分类科目）","index":4,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[1,0,1,3],[3,0,4,0],[3,1,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算05表"]
["2017年一般公共预算支出情况表（按功能分类科目）","2017年一般公共预算支出情况表（按功能分类科目）","2017年一般公共预算支出情况表（按功能分类科目）","2017年一般公共预算支出情况表（按功能分类科目）"]
["单位名称：156018星海音乐学院",null,null,"单位：万元"]
["功能科目名称","一般公共预算","一般公共预算","一般公共预算"]
["功能科目名称","小计","其中：基本支出","项目支出"]
["合    计",8966.43,8499.53,{"v":466.9,"d":"466.90"}]
["[205]教育支出",8966.43,8499.53,{"v":466.9,"d":"466.90"}]
["[20502]普通教育",{"v":8268.9,"d":"8268.90"},{"v":7802,"d":"7802.00"},{"v":466.9,"d":"466.90"}]
["[2050205]高等教育",{"v":8268.9,"d":"8268.90"},{"v":7802,"d":"7802.00"},{"v":466.9,"d":"466.90"}]
["[20599]其他教育支出",697.53,697.53,{"v":0,"d":"0.00"}]
["[2059999]其他教育支出",697.53,697.53,{"v":0,"d":"0.00"}]

{"sheet":"2017年一般公共预算基本支出情况表（按经济分类科目）","index":5,"n_rows":18,"n_cols":2,"rows_kept":18,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[null,"预算06表"]
["2017年一般公共预算基本支出情况表（按经济分类科目）","2017年一般公共预算基本支出情况表（按经济分类科目）"]
["单位名称：156018星海音乐学院","单位：万元"]
["项    目","2017年预算"]
["合    计",8499.53]
["[301]工资福利支出",{"v":6287,"d":"6287.00"}]
["[30101]基本工资",{"v":1858,"d":"1858.00"}]
["[30103]奖金",{"v":204,"d":"204.00"}]
["[30104]其他社会保障缴费",{"v":162,"d":"162.00"}]
["[30106]伙食补助费",{"v":60,"d":"60.00"}]
["[30107]绩效工资",{"v":4003,"d":"4003.00"}]
["[302]商品和服务支出",24.45]
["[30299]其他商品和服务支出",24.45]
["[303]对个人和家庭的补助",2188.08]
["[30301]离休费",{"v":298.6,"d":"298.60"}]
["[30302]退休费",374.48]
["[30311]住房公积金",{"v":712,"d":"712.00"}]
["[30313]购房补贴",{"v":803,"d":"803.00"}]

{"sheet":"2017年一般公共预算项目支出情况表（按经济分类科目）","index":6,"n_rows":7,"n_cols":2,"rows_kept":7,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[null,"预算07表"]
["2017年一般公共预算项目支出情况表（按经济分类科目）","2017年一般公共预算项目支出情况表（按经济分类科目）"]
["单位名称：156018星海音乐学院","单位：万元"]
["项    目","2017年预算"]
["合计",{"v":466.9,"d":"466.90"}]
["303对个人和家庭的补助",{"v":466.9,"d":"466.90"}]
["30308助学金",{"v":466.9,"d":"466.90"}]

{"sheet":"2017年一般公共预算安排的行政经费及“三公”经费预算表","index":7,"n_rows":12,"n_cols":2,"rows_kept":12,"merged":[[1,0,1,1],[11,0,11,1]],"flags":["formulas_cached_only"]}
[null,"预算08表"]
["2017年一般公共预算安排的行政经费及“三公”经费预算表","2017年一般公共预算安排的行政经费及“三公”经费预算表"]
["单位名称：156018星海音乐学院","单位：万元"]
["项    目","2017年预算"]
["2017年行政经费",{"v":0,"d":"0.00"}]
["2017年“三公”经费",{"v":0,"d":"0.00"}]
["其中：（一）因公出国（境）支出",{"v":0,"d":"0.00"}]
["（二）公务用车购置及运行维护支出",{"v":0,"d":"0.00"}]
["1.公务用车购置",{"v":0,"d":"0.00"}]
["2.公务用车运行维护费",{"v":0,"d":"0.00"}]
["（三）公务接待费支出",{"v":0,"d":"0.00"}]
["注： 1、行政经费包括：（1）基本支出。一是包括工资、津贴及奖金、医疗费、住房补贴等（不包括离退休支出，包括离退休人员管理机构的在职人员支出）基本支出；二是包括办公及印刷费、水电费、邮电费、取暖费、交通费、差旅费、会议费、福利费、物业管理费、日常维修费、专用材料费、一般购置费等公用经费支出。（非行政单位不纳入统计范围）   （2）一般行政管理项目支出。具体包括出国费、招待费、会议费、办公用房维修租赁、购置费（包括设备、计算机、车辆等）、干部培训费、执法部门办案费、信息网络运行维护费等。 2、“三公”经费包括因公出国（境）经费、公务用车购置及运行维护费和公务接待费。其中：因公出国（境）经费指省直行政单位、事业单位工作人员公务出国（境）的住宿费、差旅费、伙食补助费、杂费、培训费等支出；公务用车购置及运行维护费指省直行政单位、事业单位公务用车购置费、公务用车租用费、燃料费、维修费、过桥过路费、保险费等支出；公务接待费指省直行政单位、事业单位按规定开支的各类公务接待（外宾接待）费用。"]

{"sheet":"2017年政府性基金预算支出情况表","index":8,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[1,0,1,3],[3,0,4,0],[3,1,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算09表"]
["2017年政府性基金预算支出情况表","2017年政府性基金预算支出情况表","2017年政府性基金预算支出情况表","2017年政府性基金预算支出情况表"]
["单位名称：156018星海音乐学院",null,null,"单位：万元"]
["功能科目名称","政府性基金预算支出","政府性基金预算支出","政府性基金预算支出"]
["功能科目名称","小计","其中：基本支出","项目支出"]
["合计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["[205]教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["[20502]普通教育",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["[2050205]高等教育",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["[20599]其他教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["[2059999]其他教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"2017年部门预算基本支出预算表","index":9,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,3,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算10表"]
["2017年部门预算基本支出预算表","2017年部门预算基本支出预算表","2017年部门预算基本支出预算表","2017年部门预算基本支出预算表","2017年部门预算基本支出预算表","2017年部门预算基本支出预算表","2017年部门预算基本支出预算表","2017年部门预算基本支出预算表"]
["单位名称：156018星海音乐学院",{"$nulls":6},"金额：万元"]
["支出项目类别（资金使用单位）","总计","财政拨款","财政拨款","财政拨款","财政拨款","财政专户拨款","其他资金"]
["支出项目类别（资金使用单位）","总计","合计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户拨款","其他资金"]
["**","1.0","2.0","3.0","4.0","5.0","6.0","7.0"]
["合计",15611.05,8499.53,8499.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6431.52,{"v":680,"d":"680.00"}]
["星海音乐学院",15611.05,8499.53,8499.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6431.52,{"v":680,"d":"680.00"}]
["基本支出",15611.05,8499.53,8499.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6431.52,{"v":680,"d":"680.00"}]
["工资和福利支出",{"v":7687,"d":"7687.00"},{"v":6287,"d":"6287.00"},{"v":6287,"d":"6287.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1400,"d":"1400.00"},{"v":0,"d":"0.00"}]
["商品和服务支出",4080.45,24.45,24.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3376,"d":"3376.00"},{"v":680,"d":"680.00"}]
["对个人和家庭的补助",{"v":3543.6,"d":"3543.60"},2188.08,2188.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1355.52,{"v":0,"d":"0.00"}]
["其他资本性等支出",{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"}]

{"sheet":"2017年部门预算项目支出预算表","index":10,"n_rows":16,"n_cols":9,"rows_kept":16,"merged":[[1,0,1,8],[3,0,4,0],[3,1,4,1],[3,2,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算11表"]
["2017年部门预算项目支出预算表","2017年部门预算项目支出预算表","2017年部门预算项目支出预算表","2017年部门预算项目支出预算表","2017年部门预算项目支出预算表","2017年部门预算项目支出预算表","2017年部门预算项目支出预算表","2017年部门预算项目支出预算表","2017年部门预算项目支出预算表"]
["单位名称：156018星海音乐学院",{"$nulls":7},"金额：万元"]
["支出项目类别（资金使用单位）","总计","财政拨款","财政拨款","财政拨款","财政拨款","财政专户拨款","其他资金","绩效目标"]
["支出项目类别（资金使用单位）","总计","合计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户拨款","其他资金","绩效目标"]
["**","1.0","2.0","3.0","4.0","5.0","6.0",null,"7.0"]
["合计",{"v":2000.9,"d":"2000.90"},{"v":466.9,"d":"466.90"},{"v":466.9,"d":"466.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1534,"d":"1534.00"},{"v":0,"d":"0.00"}]
["星海音乐学院",{"v":2000.9,"d":"2000.90"},{"v":466.9,"d":"466.90"},{"v":466.9,"d":"466.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1534,"d":"1534.00"},{"v":0,"d":"0.00"}]
["艺术实践经费",{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"}]
["艺术院校大学生综合素质教育及团建活动经费",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"}]
["教学系部教学提升经费",{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"}]
["平台建设配套设施改造",{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"}]
["归还贷款本金",{"v":659,"d":"659.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":659,"d":"659.00"},{"v":0,"d":"0.00"}]
["2017年度国家励志奖学金及普通高校助学金（高等教育）",{"v":251.5,"d":"251.50"},{"v":251.5,"d":"251.50"},{"v":251.5,"d":"251.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2017年度研究生学业奖学金（省级）",{"v":79.2,"d":"79.20"},{"v":79.2,"d":"79.20"},{"v":79.2,"d":"79.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2017年度研究生国家助学金（省级）",{"v":136.2,"d":"136.20"},{"v":136.2,"d":"136.20"},{"v":136.2,"d":"136.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]